43 Ferndale Crescent, Brampton
Brampton
$1,250,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by iCloud Realty Ltd.
Investment Analysis
Key Facts
Type
Detached
Bedrooms
4
Bathrooms
4
Days on Market
14
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$3,600/mo
Estimated from market price-to-rent ratios
Remarks
An Oasis, This Executive 4 Level Backsplit Home Is Located In Picturesque Peel Village. This Home Boast An Impressive Layout, Sharp Architecture and Manicured Landscaped Yard Provides For A Perfect Retreat . The Well Designed Kitchen Is Equipped With Top-Of-The-Line Appliances, Large Granite Countertops, Custom Cabinetry and Great Sky Lighting. Relax In The Spacious Family Room, With A Fireplace And Walkout To The Patio and Backyard Gazebo. The Primary Suite Features 4 Pc Ensuite Bathroom With A Soaker Tub, Skylight and Walk-In Closet. The Basement Is Perfect For Entertaining Equipped With Wet Bar And Additional Living Space Retreat To The Well Designed Backyard With Mature Trees, Meticulously Landscaped and Aesthetically Pleasing Scenic Views, Irrigation System For Easy Lawn Maintenance. A Place To Call Home, To Make Memories and Enjoy The Full Comfort Of A Well Designed Home.
MississaugaInvestor.ca
43 Ferndale Crescent
Detached · 4bd/4ba · ~1,750 sqft
$1,250,000
Cash-Flow Report · July 31, 2026
Cap Rate
0.94%
Monthly Cash Flow
-$4,778/mo
Estimated Rent
$3,600/mo
Cash-on-Cash
-20.89%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,600 |
| Mortgage | −$5,754 |
| Property Tax | −$1,177 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,042 |
| Vacancy (5%) | −$180 |
| Cash Flow | -$4,778/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$43,200 |
| Vacancy (5%) | −$2,160 |
| Property Tax | −$14,125 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$12,500 |
| Annual NOI | $11,715 |
| Cap Rate | 0.94% |
Cash Required to Close
| Down Payment (20%) | $250,000 |
| Ontario Land Transfer Tax | $21,475 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $274,475 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.